HEMSYNI AS

1346 GJETTUM

Finances

Share Ownership

Return on Equity

47,81 %

Current Ratio

4,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 829 000	2 760 000	2 856 000	2 414 000
Net Income	1 615 000	1 613 000	1 696 000	1 336 000
Total Assets	4 162 000	2 514 000	4 120 000	3 288 000
Total Equity	3 378 000	1 762 000	1 849 000	1 653 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 829 000	2 760 000	2 856 000	2 414 000
Expenditure	776 000	700 000	696 000	718 000
Operating Profit	2 053 000	2 060 000	2 159 000	1 696 000
Financial Income	18 000	8 000	15 000	17 000
Financial Costs	0	0	0	0
Financial Balance	18 000	8 000	15 000	17 000
Earnings Before Tax	2 071 000	2 068 000	2 174 000	1 713 000
Tax	456 000	455 000	478 000	377 000
Net Income	1 615 000	1 613 000	1 696 000	1 336 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	303 000	303 000	303 000	303 000
Total Current Assets	3 859 000	2 211 000	3 817 000	2 985 000
Total Assets	4 162 000	2 514 000	4 120 000	3 288 000
Total Retained Equity	3 278 000	1 662 000	1 749 000	1 553 000
Total Equity	3 378 000	1 762 000	1 849 000	1 653 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	785 000	751 000	2 271 000	1 634 000
Total Equity and Debt	4 162 000	2 514 000	4 120 000	3 288 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 829 000	2 760 000	2 856 000	2 414 000
Revenue	2 829 000	2 760 000	2 856 000	2 414 000
Cost of Goods Sold	0	0	0	0
Salary Costs	719 000	650 000	646 000	650 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	776 000	700 000	696 000	718 000
Operating Profit	2 053 000	2 060 000	2 159 000	1 696 000
Financial Income	18 000	8 000	15 000	17 000
Financial Costs	0	0	0	0
Financial Balance	18 000	8 000	15 000	17 000
Dividends	0	0	1 500 000	1 000 000
Net Income	1 615 000	1 613 000	1 696 000	1 336 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	303 000	303 000	303 000	303 000
Total Fixed Assets	303 000	303 000	303 000	303 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 282 000	1 668 000	3 240 000	2 510 000
Total Current Assets	3 859 000	2 211 000	3 817 000	2 985 000
Total Assets	4 162 000	2 514 000	4 120 000	3 288 000
Total Equity	3 378 000	1 762 000	1 849 000	1 653 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	183 000	168 000	175 000	158 000
Dividends	0	0	1 500 000	1 000 000
Other Current Debt	146 000	128 000	118 000	99 000
Total Current Debt	785 000	751 000	2 271 000	1 634 000
Total Equity and Debt	4 162 000	2 514 000	4 120 000	3 288 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,81 %	91,54 %	91,73 %	80,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	72,57 %	74,64 %	75,6 %	70,26 %
Current Ratio	4,92	2,94	1,68	1,83
Quick Ratio	4,92	2,94	1,68	1,83
Equity Ratio	0,81	0,7	0,45	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %